| State: Odisha |
District: Khordha |
Block: Khordha |
Gram Panchayat: Bajapur |
Work Code: OD/362/3464/119663/407431/00032317 (Const Of Metal Morrum Road From Bajapur Adibasi Sahi To Jharia Sahoo House,Bajapur)
Project Category: Road
| Financial Year: 2023-24 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Khordha |
Bill Status:
Final Bill
|
| Proposal Date: - |
Date of Commencement: 15-09-2025 |
| Date of Completion: 15-11-2025 |
Scheme Name: 5th SFC Grant in Aid |
| Scheme Component Name: All Weather Connectivity |
Project Sub-Category: Mettalling Road |
| Project Type: New Work |
Name of Executant: SUBHASMITA SAHOO |
Administrative Approval Details
Approval No.: OD/362/3464/119663/407431/00032317/AS
Technical Sanction Details
Technical Sanction No.: OD/362/3464/119663/407431/00032317/TS
Fund Sanction No.: 15598
Fund Sanction Amount (in Rs.): 250000
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
Road Work (AR1341d) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
Cum |
53.2639008 |
1885.9100178028 |
100450.92410597 |
| 2 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
Sqm |
529.5471 |
4.6662 |
2470.97267802 |
| 3 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
Cum |
80.70288 |
1414.1884233516 |
114129.07862713 |
| 4 |
Road Work (AR1313) : Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge.
|
Sqm |
529.5471 |
6.9683158064516 |
3690.0514271906 |
Total Amount (in Rs.): 220741.02683832
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1341d) : Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision).
|
53.2639008 |
Cubic Meter |
0.69444444444444 |
36.98882 |
0.028 |
1.4913892224 |
0.0055555555555556 |
0.29591056 |
| 2 |
Earth Work (AR0110) : Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface.
|
529.5471 |
Square Meter |
0.01 |
5.295471 |
- |
- |
- |
- |
| 3 |
Road Work (AR1308) : moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge.
|
80.70288 |
Cubic Meter |
1.1333922261484 |
91.468016819788 |
- |
- |
- |
- |
| 4 |
Road Work (AR1313) : Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge.
|
529.5471 |
Square Meter |
0.0032258064516129 |
1.7082164516129 |
- |
- |
- |
- |
| Total Qty |
135.4605242714 |
0.29591056 |
1.4913892224 |
| Rate Per Man Day |
462 |
562 |
512 |
| Total Amount |
62582.762213387 |
166.30173472 |
763.5912818688 |
Total Labour Amount (in Rs.): 63512.655229976
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRMMR0037 |
BRM076 |
BRM026 |
BRM025 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1341d) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
53.2639008 |
Cum |
0.4 |
21.30556032 |
1.21 |
64.449319968 |
0.34669444444444 |
18.4662984968 |
- |
- |
- |
- |
| 2 |
Earth Work (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
529.5471 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 3 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
80.70288 |
Cum |
- |
- |
- |
- |
- |
- |
0.89578798586572 |
72.292670328763 |
0.384 |
30.98990592 |
| 4 |
Road Work (AR1313) :.Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge. |
529.5471 |
Sqm |
- |
- |
- |
- |
- |
- |
- |
- |
0.006 |
3.1772826 |
| Total Qty |
21.30556032 |
64.449319968 |
18.4662984968 |
72.292670328763 |
34.16718852 |
| Rate Per Unit |
10 |
867.3 |
933.14 |
532.56 |
853 |
| Total Amount |
213.0556032 |
55896.895208246 |
17231.641779304 |
38500.184510286 |
29144.61180756 |
Total Material Amount (in Rs.): 140986.3889086
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM026 |
BRM025 |
BRM029 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
Road Work (AR1341d) :.Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam - Providing, laying, spreading and compacting Grading-II stone aggregates of specific sizes using stone screened dust to water bound macadam specification including spreading in uniform thickness, hand packing, rolling with 3 wheeled steel roller 8-10 tonnes in stages to proper grade and camber, applying and brooming requisite type of screening/binding materials to fill up the interstices of coarse aggregate, watering and compacting to the required density as per Clause 404 of MoRT&H Specifications for Road & Bridge works(Last Revision). |
53.2639008 |
Cum |
0.34669444444444 |
18.4662984968 |
- |
- |
- |
- |
| 2 |
Earth Work (AR0110) :.Fine dressing of earth work in ordinary or hard soil in road formation - Fine dressing of earth work in ordinary or hard soil in road formaton according to the direction of the department including cutting or filling earth upto 0.15m depth of surface. |
529.5471 |
Sqm |
- |
- |
- |
- |
- |
- |
| 3 |
Road Work (AR1308) :.moorum and sand admixture laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR - Supplying & spreading moorum and sand admixture in a ratio (70:30) laying in sub-base in layers not exceeding 100mm watering and compacting to the required density in O.M.C with PRR including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and complete as per direction of Engineer-in-Charge. |
80.70288 |
Cum |
- |
- |
0.89578798586572 |
72.292670328763 |
0.384 |
30.98990592 |
| 4 |
Road Work (AR1313) :.Supplying & spreading with sand 6mm thick for road binding in road surface - Supplying & spreading with sand 6mm thick for road binding in road surface including cost, conveyance, royalty, taxes cost of all labour & material, hire charges of T & P materials required for work as per specification and direction of Engineer-in-Charge. |
529.5471 |
Sqm |
- |
- |
- |
- |
0.006 |
3.1772826 |
| Total Qty |
18.4662984968 |
72.292670328763 |
34.16718852 |
| Rate Per Unit |
214.75 |
48.5 |
48.5 |
| Total Amount |
3965.6376021878 |
3506.194510945 |
1657.10864322 |
Total Royalty Amount (in Rs.): 9128.9407563528
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1462
|
Rs. 1462 |
| 2 |
Any Other Lumpsum @
Rs. 24875
|
Rs. 24875 |
| 3 |
Contingency @
1%
|
Rs. 2207.4102683832 |
Total Addition Component Amount (in Rs.): 28544.410268383
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 2492.854371067 |
| 2 |
Royalty @
Rs. 4372.4155070947
|
Rs. 4372.4155070947 |
| 3 |
Additional Royalty @
Rs. 4100.6629231939
|
Rs. 4100.6629231939 |
| 4 |
EMF @
Rs. 218.62077535474
|
Rs. 218.62077535474 |
| 5 |
DMF @
Rs. 437.24155070947
|
Rs. 437.24155070947 |
| 6 |
Labour Cess @
1%
|
Rs. 2492.854371067 |
| 7 |
Any Other Lumpsum Bill @
Rs. 18000
|
Rs. 18000 |
Total Deduction Component Amount (in Rs.): 32114.649498487
Total Net Amount (in Rs.): 217170.78760821
